220 3rd StBrazoriaTX77422
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Investment Highlights
Rental property for sale in Brazoria at 220 3rd St, Brazoria, TX, 77422 priced at $165,999 converts $1,263/mo rent into $3/mo cash flow after a $812/mo obligation. Total monthly income equals $1,263/mo, and annual cash flow totals $37/yr on $55,029 invested. Return on cash invested prints 19.98% in year one, and rental yield reads 9.13% against a $165,999 entry. Equity gained on principal adds $1,071/yr, while 5% annual appreciation compiles into $45,862 by year five. Five-year ROI reaches 105.11% and total cumulative return in cash sums $57,841. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,263/mo property income covering a $812/mo payment, not borrower’s personal income.
Single Family
Built in 1947
5,201 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77422, Brazoria, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,108 (100%) |
| Owner Occupied HU | 4,238 (69.4%) |
| Renter Occupied HU | 941 (15.4%) |
| Vacant Housing Units | 929 (15.2%) |
| Median Home Value | $304,232 |
| Average Home Value | $315,027 |
Housing Distribution
Address Breakdown
Residential
4,922
Single Family
4,830
Multi-Family
92
Businesses
258
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Chet Polniazek • 1st Texas Realty Services
Mls Name: HAR
Mls Provider:
Mls ID: #59232159
Disclaimer: Copyright 2025, Houston REALTORS Information Service, Inc. The information provided is exclusively for consumers personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.